Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

IT - Software

Rating :
N/A

BSE: 531816 | NSE: PANORAMUNI

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.88
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 185.24
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.40%
  • 2.35%
  • 14.83%
  • FII
  • DII
  • Others
  • 0%
  • 5.99%
  • 2.43%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.17
  • -8.79
  • -15.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.42
  • -14.89
  • -14.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.03
  • -31.20
  • -43.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.45
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 3.35
  • -3.24

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
31.16
-100.00%
0.00
25.61
-100.00%
20.06
29.85
-32.80%
35.14
51.88
-32.27%
Expenses
0.00
33.75
-100.00%
0.00
29.79
-100.00%
25.31
31.83
-20.48%
32.62
42.32
-22.92%
EBITDA
0.00
-2.59
-
0.00
-4.17
-
-5.26
-1.98
-
2.52
9.56
-73.64%
EBIDTM
0.00%
-8.32%
0.00%
-16.30%
-26.21%
-6.64%
7.18%
18.42%
Other Income
0.00
0.72
-100.00%
0.00
-0.79
-
0.87
1.66
-47.59%
1.03
1.16
-11.21%
Interest
0.00
3.46
-100.00%
0.00
4.34
-100.00%
2.41
3.32
-27.41%
3.69
3.54
4.24%
Depreciation
0.00
3.67
-100.00%
0.00
4.00
-100.00%
2.37
3.73
-36.46%
4.13
3.84
7.55%
PBT
0.00
-9.00
-
0.00
-13.30
-
-9.17
-7.38
-
-4.27
3.34
-
Tax
0.00
0.00
0.00
0.00
-0.40
-
3.68
0.73
404.11%
-3.84
-0.49
-
PAT
0.00
-9.00
-
0.00
-12.90
-
-12.84
-8.11
-
-0.43
3.83
-
PATM
0.00%
-28.90%
0.00%
-50.37%
-64.03%
-27.17%
-1.21%
7.38%
EPS
0.00
-1.16
-
0.00
-1.66
-
-0.72
-0.46
-
-0.02
0.22
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
111.97
141.03
142.18
148.82
130.46
126.29
104.99
156.95
130.83
144.44
81.39
Net Sales Growth
-26.41%
-0.81%
-4.46%
14.07%
3.30%
20.29%
-33.11%
19.96%
-9.42%
77.47%
 
Cost Of Goods Sold
9.86
8.40
8.52
7.26
7.78
9.42
2.89
35.92
7.51
8.23
0.00
Gross Profit
102.11
132.63
133.66
141.55
122.68
116.87
102.10
121.03
123.31
136.22
81.39
GP Margin
91.19%
94.04%
94.01%
95.11%
94.04%
92.54%
97.25%
77.11%
94.25%
94.31%
100%
Total Expenditure
121.47
136.00
146.65
119.26
129.54
131.43
85.23
101.71
75.22
84.57
73.03
Power & Fuel Cost
-
8.65
9.04
9.82
9.22
6.43
6.05
5.27
4.35
3.92
2.78
% Of Sales
-
6.13%
6.36%
6.60%
7.07%
5.09%
5.76%
3.36%
3.32%
2.71%
3.42%
Employee Cost
-
55.98
58.86
43.99
40.00
41.40
33.81
32.32
28.14
28.55
21.99
% Of Sales
-
39.69%
41.40%
29.56%
30.66%
32.78%
32.20%
20.59%
21.51%
19.77%
27.02%
Manufacturing Exp.
-
0.49
0.56
0.60
0.71
0.52
3.68
2.42
2.14
10.43
3.39
% Of Sales
-
0.35%
0.39%
0.40%
0.54%
0.41%
3.51%
1.54%
1.64%
7.22%
4.17%
General & Admin Exp.
-
49.32
52.46
41.11
44.31
59.88
30.25
17.94
16.54
23.71
15.48
% Of Sales
-
34.97%
36.90%
27.62%
33.96%
47.41%
28.81%
11.43%
12.64%
16.42%
19.02%
Selling & Distn. Exp.
-
11.97
14.05
16.12
26.50
13.44
6.97
5.87
5.32
5.35
8.83
% Of Sales
-
8.49%
9.88%
10.83%
20.31%
10.64%
6.64%
3.74%
4.07%
3.70%
10.85%
Miscellaneous Exp.
-
1.20
3.17
0.36
1.03
0.33
1.57
1.96
5.26
4.33
8.83
% Of Sales
-
0.85%
2.23%
0.24%
0.79%
0.26%
1.50%
1.25%
4.02%
3.00%
3.86%
EBITDA
-9.50
5.03
-4.47
29.56
0.92
-5.14
19.76
55.24
55.61
59.87
8.36
EBITDA Margin
-8.48%
3.57%
-3.14%
19.86%
0.71%
-4.07%
18.82%
35.20%
42.51%
41.45%
10.27%
Other Income
1.83
6.34
19.59
6.90
13.51
16.15
5.06
1.21
2.99
6.61
53.45
Interest
13.90
15.44
11.36
4.51
4.43
3.44
3.18
3.28
3.66
6.25
6.97
Depreciation
14.17
15.46
17.70
17.94
11.86
9.86
9.03
6.64
7.39
6.07
5.32
PBT
-35.74
-19.54
-13.94
14.00
-1.88
-2.29
12.60
46.52
47.54
54.16
49.52
Tax
-0.56
0.89
3.95
10.17
10.09
10.52
9.90
15.98
12.62
15.16
15.36
Tax Rate
1.57%
-4.55%
-28.34%
72.64%
-536.70%
-459.39%
78.57%
34.35%
26.55%
27.99%
31.02%
PAT
-35.17
-20.42
-17.92
3.81
-11.98
-12.82
2.70
30.35
34.82
38.92
33.97
PAT before Minority Interest
-35.18
-20.43
-17.89
3.83
-11.97
-12.81
2.70
30.55
34.92
39.01
34.15
Minority Interest
-0.01
0.01
-0.03
-0.02
-0.01
-0.01
0.00
-0.20
-0.10
-0.09
-0.18
PAT Margin
-31.41%
-14.48%
-12.60%
2.56%
-9.18%
-10.15%
2.57%
19.34%
26.61%
26.95%
41.74%
PAT Growth
0.00%
-
-
-
-
-
-91.10%
-12.84%
-10.53%
14.57%
 
Unadjusted EPS
-3.56
-2.63
-2.30
0.05
-2.07
-2.17
-0.18
3.38
3.96
26.87
25.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
221.83
247.09
255.43
254.61
256.91
270.38
293.72
260.57
210.15
152.03
Share Capital
88.87
88.87
88.87
88.87
88.87
88.87
88.87
56.48
56.48
56.48
Total Reserves
132.96
158.22
166.56
165.74
168.04
181.50
169.84
169.09
153.68
95.55
Non-Current Liabilities
214.39
223.27
176.55
70.21
71.03
71.95
37.32
98.66
153.89
147.62
Secured Loans
71.38
76.67
43.16
30.73
32.83
33.76
35.07
55.96
72.92
66.37
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47.60
80.32
80.74
Long Term Provisions
1.62
1.94
1.02
1.29
0.73
0.56
0.74
0.00
0.00
0.00
Current Liabilities
220.83
192.86
165.44
254.16
222.54
132.16
89.77
27.43
28.77
18.86
Trade Payables
14.39
9.91
7.23
7.92
9.07
3.31
6.56
2.51
4.30
4.46
Other Current Liabilities
111.97
80.55
43.48
111.14
95.80
28.98
17.99
6.21
12.09
8.67
Short Term Borrowings
87.43
94.36
99.86
126.36
108.81
91.09
56.49
0.00
0.00
0.00
Short Term Provisions
7.04
8.05
14.87
8.75
8.87
8.77
8.73
18.71
12.38
5.73
Total Liabilities
656.42
662.62
596.86
578.22
549.97
472.76
418.12
387.78
396.83
318.97
Net Block
332.06
355.01
396.07
355.86
289.03
284.30
259.72
251.87
259.33
193.96
Gross Block
485.83
496.17
519.24
460.11
374.52
364.69
324.56
309.54
315.74
234.13
Accumulated Depreciation
153.77
141.16
123.17
104.25
85.49
80.39
64.84
57.67
56.41
40.18
Non Current Assets
425.96
449.79
425.94
400.78
351.36
351.85
302.74
270.64
274.04
214.03
Capital Work in Progress
46.13
46.09
13.45
26.78
41.41
39.69
26.79
15.01
10.98
6.17
Non Current Investment
2.19
2.19
1.57
1.57
1.57
1.66
1.69
3.77
3.73
13.90
Long Term Loans & Adv.
45.58
46.50
14.85
16.57
19.36
26.20
14.55
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
225.98
205.90
167.81
174.62
193.67
116.80
112.86
115.05
120.09
103.74
Current Investments
0.00
0.00
0.00
0.00
2.08
2.10
2.10
0.00
0.00
0.00
Inventories
1.34
1.40
1.42
1.51
1.20
1.27
0.98
0.71
1.15
0.61
Sundry Debtors
110.31
90.10
78.97
65.72
80.49
34.73
27.76
31.28
28.56
26.32
Cash & Bank
5.00
6.97
13.17
41.32
44.70
11.42
14.95
14.06
13.25
25.69
Other Current Assets
109.32
28.92
22.11
8.99
65.20
67.27
67.06
69.00
77.12
51.11
Short Term Loans & Adv.
79.78
78.50
52.14
57.08
54.31
48.77
65.95
68.09
76.47
50.70
Net Current Assets
5.15
13.03
2.37
-79.54
-28.87
-15.37
23.09
87.62
91.32
84.88
Total Assets
656.42
662.63
596.87
578.22
549.97
472.76
418.11
387.79
396.83
318.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
9.53
-22.57
-89.10
52.48
49.83
42.54
38.52
85.77
34.81
69.76
PBT
-19.54
-13.94
14.00
-1.88
-2.29
12.60
46.52
47.45
54.27
49.34
Adjustment
25.35
12.24
18.34
14.56
11.15
17.85
9.81
11.64
12.89
11.36
Changes in Working Capital
5.89
-16.92
-108.74
50.38
53.80
22.01
-10.09
36.37
-17.36
24.46
Cash after chg. in Working capital
11.71
-18.63
-76.40
63.06
62.66
52.46
46.25
95.45
49.80
85.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.18
-3.95
-12.70
-10.09
-12.83
-9.92
-15.98
-12.62
-15.02
-15.41
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
8.25
2.95
0.02
0.01
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
12.02
6.25
-41.05
-58.15
-14.01
-52.70
-26.42
-3.82
-66.41
-76.17
Net Fixed Assets
0.85
-6.99
-10.02
-6.57
-8.87
-11.44
-6.80
-7.18
-12.24
-49.59
Net Investments
0.43
2.05
-0.93
-9.76
-2.74
-0.31
-10.44
0.52
-5.56
-14.05
Others
10.74
11.19
-30.10
-41.82
-2.40
-40.95
-9.18
2.84
-48.61
-12.53
Cash from Financing Activity
-19.64
0.55
93.58
-13.98
-12.86
-10.94
-14.35
-66.68
-7.91
13.18
Net Cash Inflow / Outflow
1.91
-15.77
-36.58
-19.65
22.96
-21.09
-2.25
15.27
-39.51
6.77
Opening Cash & Equivalents
6.97
13.17
41.32
44.70
11.42
14.95
14.06
13.25
25.69
24.80
Closing Cash & Equivalent
5.00
6.97
13.17
41.32
44.70
11.42
14.95
14.06
13.25
25.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
21.53
24.46
26.02
25.96
25.98
27.82
26.52
22.31
20.25
12.97
ROA
-3.10%
-2.84%
0.65%
-2.12%
-2.51%
0.61%
7.58%
8.90%
10.90%
12.26%
ROE
-11.43%
-9.12%
1.89%
-5.93%
-6.13%
1.28%
16.09%
21.10%
30.20%
39.03%
ROCE
-1.02%
-0.63%
4.57%
0.63%
0.29%
4.03%
13.29%
14.17%
18.35%
22.66%
Fixed Asset Turnover
0.29
0.28
0.30
0.31
0.34
0.30
0.50
0.42
0.53
0.39
Receivable days
259.34
217.02
177.43
204.53
166.49
108.63
68.65
83.47
69.34
130.87
Inventory Days
3.54
3.62
3.59
3.80
3.57
3.90
1.96
2.59
2.22
2.85
Payable days
43.17
28.41
28.01
30.91
27.22
28.12
18.33
21.93
24.36
36.97
Cash Conversion Cycle
219.71
192.23
153.02
177.43
142.84
84.40
52.28
64.14
47.20
96.76
Total Debt/Equity
0.79
0.73
0.58
0.63
0.56
0.48
0.38
0.46
0.74
0.98
Interest Cover
-0.26
-0.23
4.10
0.58
0.33
4.96
15.18
14.00
9.66
8.10

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.